Allegion Reports First-Quarter 2016 Financial Results
- First-quarter 2016 net earnings per share (EPS) from continuing
operations of $0.60, compared with 2015 EPS of $0.47; adjusted 2016
EPS of $0.61, up 19.6 percent compared with 2015 adjusted EPS of $0.51
- First-quarter 2016 revenue of $502.3 million, up 9.5 percent
compared to 2015, up 3.6 percent on an organic basis
- First-quarter 2016 operating margin of 16.4 percent, compared with
2015 operating margin of 15.5 percent; adjusted operating margin of
16.8 percent, improved 40 basis points compared with 2015 adjusted
operating margin of 16.4 percent
- Affirming prior guidance for 2016 full-year revenue and EPS;
Full-year 2016 reported sales growth up 7 to 8 percent and up 4 to 5
percent on an organic basis; Full-year 2016 EPS from continuing
operations of $3.15 to $3.35 and $3.25 to $3.40 per share on an
adjusted basis
DUBLIN--(BUSINESS WIRE)--
Allegion
plc (NYSE: ALLE), a leading global provider of security
products and solutions, today reported first-quarter 2016 net revenues
of $502.3 million and net earnings of $57.7 million, or $0.60 per share
from continuing operations. Excluding charges related to restructuring
and acquisitions, adjusted net earnings were $59.2 million, or $0.61 per
share, up 19.6 percent when compared with first-quarter 2015 adjusted
EPS of $0.51.
First-quarter net revenues increased 9.5 percent, when compared to the
prior year period (up 3.6 percent on an organic basis). Reported
revenues reflect positive organic growth and contribution from
acquisitions that were partially offset by divestitures and foreign
currency. The business continued to benefit from the growth of
electronic products driven by electro-mechanical convergence.
The Americas segment revenue increased 2.5 percent (up 3.4 percent on an
organic basis). Improved pricing and high-single digit volume growth in
residential products offset unfavorable foreign currency.
Non-residential revenue grew low-single digits despite timing delays due
to an ERP implementation at one of the company’s primary manufacturing
locations.
“Market demand in the Americas has been in line with our full-year
guidance as reflected in strong first-quarter orders and backlog,” said
David D. Petratis, Allegion chairman, president and CEO. “The timing of
orders accelerated in the quarter during the implementation of a new
operating system, and we’ve quickly made the necessary enhancements to
improve throughput. I am confident about the ongoing implementation and
our ability to achieve the 2016 targets.”
The EMEIA segment revenues increased 45 percent (up 3.3 percent on an
organic basis), reflecting acquisitions, improved pricing and stable
markets that more than offset unfavorable foreign currency. Acquisitions
contributed more than $36 million in revenue in the quarter.
The Asia Pacific segment revenues were down 8.4 percent, when compared
to the prior year period (up 8 percent on an organic basis). Excluding
Bocom Wincent, organic growth was up 14.3 percent. The strong growth in
mechanical and electronic hardware products and favorable contribution
from acquisitions were partially offset by unfavorable foreign currency
and the impact of the divestiture in the prior year.
First-quarter adjusted operating margin was 16.8 percent, compared with
16.4 percent in 2015. The 40-basis-point improvement in adjusted
operating margin was driven by favorable price and productivity that
more than offset increased investments, inflation and product mix. All
regions delivered adjusted operating margin improvement in the quarter.
“We are off to a good start in 2016 and remain focused on the execution
of our growth strategies as well as capitalizing on capital allocation
opportunities to deliver long-term shareholder value,” Petratis added.
“We continue to operate well in favorable U.S. construction markets, are
building a culture of success in Europe and transforming our Asia
business with a focus on electronic and mechanical hardware.”
Additional Items
Interest expense for the first quarter of 2016 was $4.7 million higher
than the prior year, primarily due to the issuance of $300 million of
senior notes completed in 2015.
Other income net for the first quarter of 2016 was $8.8 million, which
includes contributions from the sale of non-strategic marketable
securities and a one-time benefit from equity investments. Other expense
net for the first quarter of 2015 was $3.1 million, which reflected a
Venezuelan asset re-measurement charge of $2.8 million. Excluding the
prior year charge, other income increased $9.1 million versus the prior
year.
The company's adjusted effective tax rate for the first quarter of 2016
was 21.8 percent. The company continues to guide a full-year effective
tax rate between 18 and 19 percent inclusive of the higher first quarter
rate that reflects the timing of certain tax positions.
Cash Flow and Liquidity
Year-to-date 2016 available cash flow was negative $8.2 million, down
$3.4 million versus the prior year. The year-over-year decrease
in available cash flow primarily reflects increased operating cash
requirements, partially offset by a decrease in capital expenditures.
The company ended first-quarter 2016 with cash of $125.5 million and
total debt of $1,496 million. The company did not have any borrowings
outstanding under its $500 million revolving credit facility at March
31, 2016.
Share Repurchase
During the first quarter of 2016, the company repurchased approximately
0.5 million shares for approximately $30 million related to the $200
million share repurchase program approved by the company's board of
directors in February 2014.
2016 Outlook
The company affirms full-year 2016 revenue guidance reflecting total
growth of 7 to 8 percent and organic growth of 4 to 5 percent compared
to 2015.
The company also affirms full-year 2016 reported EPS to be in the range
of $3.15 to $3.35, or $3.25 to $3.40 per share on an adjusted basis.
Adjustments to 2016 EPS include estimated impacts for known
restructuring and acquisition activities. The guidance assumes a
full-year adjusted effective tax rate of approximately 18 to 19 percent
from continuing operations, as well as an average diluted share count
for the full year of approximately 97 million shares.
The company continues to target full-year available cash flow of
approximately $280 to $300 million.
Conference Call Information
On Thursday, April 28, 2016, David D. Petratis, chairman, president and
CEO, and Patrick Shannon, senior vice president and chief financial
officer, will conduct a conference call for analysts and investors,
beginning at 8:30 a.m. ET, to review the company's results
A real-time, listen-only webcast of the conference call will be
broadcast live online. Individuals wishing to listen may access the call
through the company's website at http://investor.allegion.com.
About Allegion™
Allegion (NYSE: ALLE) is a global pioneer in safety and security, with
leading brands like CISA®, Interflex®, LCN®,
Schlage®, SimonsVoss® and Von Duprin®. Focusing
on security around the door and adjacent areas, Allegion produces a
range of solutions for homes, businesses, schools and other
institutions. Allegion is a $2 billion company, with products sold in
almost 130 countries.
For more, visit www.allegion.com.
Non-GAAP Measures
The Company has presented operating income, operating
margin, EBITDA, EBITDA margin, earnings from continuing
operations, diluted earnings per share (EPS) from continuing
operations and effective tax rate on both a U.S. GAAP basis and on an
adjusted basis because the Company's management believes it may assist
investors in evaluating the Company's ongoing operations. The Company
believes these non-GAAP disclosures provide important supplemental
information to management and investors regarding financial and business
trends relating to the Company's financial condition and results of
operations. Investors should not consider these non-GAAP measures as
alternatives to the related GAAP measures. A reconciliation of the
non-GAAP measures used to their most directly comparable GAAP measure is
presented as a supplemental schedule to this earnings release.
Forward-Looking Statements
This press release contains "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995,
including statements regarding the Company's 2016 financial performance,
the Company’s growth strategy, the Company’s capital allocation
strategy, the Company’s tax planning strategies, the Company’s ability
to successfully implement new information technology systems and the
performance of the markets in which the Company operates. These
forward-looking statements are based on the Company's current available
information and its current assumptions, expectations and projections
about future events. They are subject to future events, risks and
uncertainties - many of which are beyond the Company’s control - as well
as potentially inaccurate assumptions, that could cause actual results
to differ materially from those in the forward-looking
statements. Further information on these factors and other risks that
may affect the Company's business is included in filings it makes with
the Securities and Exchange Commission from time to time, including its
Form 10-K for the year ended Dec. 31, 2015, Form 10-Q for the quarter
ended March 31, 2016, and in its other SEC filings. The Company assumes
no obligations to update these forward-looking statements.
|
|
| |
| ALLEGION PLC |
| Condensed and Consolidated Income Statements |
| (in millions, except per share data) |
|
|
UNAUDITED |
| | |
|
| | | Three Months Ended March 31, |
| | | 2016 |
|
| 2015 |
| | | | | |
|
|
Net revenues
| | |
$
|
502.3
| | | |
$
|
458.7
| |
Cost of goods sold
| | |
286.0
|
| | |
271.6
|
|
|
Gross profit
| | |
216.3
| | | |
187.1
| |
| | | | | |
|
|
Selling and administrative expenses
| | |
133.8
|
| | |
116.1
|
|
|
Operating income
| | |
82.5
| | | |
71.0
| |
| | | | | |
|
|
Interest expense
| | |
16.3
| | | |
11.6
| |
|
Other (income) expense, net
| | |
(8.8
|
)
| | |
3.1
|
|
|
Earnings (loss) before income taxes
| | |
75.0
| | | |
56.3
| |
| | | | | |
|
|
Provision for income taxes
| | |
16.2
|
| | |
12.4
|
|
|
Earnings (loss) from continuing operations
| | |
58.8
| | | |
43.9
| |
| | | | | |
|
|
Discontinued operations, net of tax
| | |
—
|
| | |
(0.2
|
)
|
| | | | | |
|
|
Net earnings (loss)
| | |
58.8
| | | |
43.7
| |
| | | | | |
|
Less: Net earnings (loss) attributable to noncontrolling interests
| | |
1.1
|
| | |
(1.7
|
)
|
| | | | | |
|
|
Net earnings (loss) attributable to Allegion plc
| | |
$
|
57.7
|
| | |
$
|
45.4
|
|
| | | | | |
|
| Amounts attributable to Allegion plc shareholders: | | | | | | |
|
Continuing operations
| | |
$
|
57.7
| | | |
$
|
45.6
| |
|
Discontinued operations
| | |
—
|
| | |
(0.2
|
)
|
|
Net earnings
| | |
$
|
57.7
|
| | |
$
|
45.4
|
|
| | | | | |
|
Basic earnings (loss) per ordinary share attributable to
Allegion plc shareholders: | | | | | | |
|
Continuing operations
| | |
$
|
0.60
| | | |
$
|
0.48
| |
|
Discontinued operations
| | |
—
|
| | |
(0.01
|
)
|
|
Net earnings (loss)
| | | $ 0.60 |
| | | $ 0.47 |
|
| | | | | |
|
Diluted earnings (loss) per ordinary share attributable to
Allegion plc shareholders: | | | | | | |
|
Continuing operations
| | |
$
|
0.60
| | | |
$
|
0.47
| |
|
Discontinued operations
| | |
—
|
| | |
—
|
|
|
Net earnings (loss)
| | |
$
|
0.60
|
| | |
$
|
0.47
|
|
| | | | | |
|
|
Shares outstanding - basic
| | |
95.9
| | | |
95.9
| |
|
Shares outstanding - diluted
| | |
96.9
| | | |
96.9
| |
| | | | | | | |
|
|
|
| |
|
| |
| ALLEGION PLC |
| Condensed and Consolidated Balance Sheets |
| (in millions) |
|
|
UNAUDITED |
| | | | | |
|
| | | March 31, 2016 | | | December 31, 2015 |
|
ASSETS
| | | | | | |
|
Cash and cash equivalents
| | |
$
|
125.5
| | | |
$
|
199.7
|
|
Accounts and notes receivables, net
| | |
325.8
| | | |
303.4
|
|
Inventory
| | |
216.5
| | | |
204.1
|
|
Other current assets
| | |
42.6
|
| | |
27.9
|
|
Total current assets
| | |
710.4
| | | |
735.1
|
|
Property, plant and equipment, net
| | |
226.1
| | | |
224.8
|
|
Goodwill
| | |
727.2
| | | |
714.1
|
|
Intangible assets, net
| | |
384.5
| | | |
372.4
|
|
Other noncurrent assets
| | |
221.8
|
| | |
216.6
|
|
Total assets
| | |
$
|
2,270.0
|
| | |
$
|
2,263.0
|
| | | | | |
|
|
LIABILITIES AND EQUITY
| | | | | | |
|
Accounts payable
| | |
$
|
162.3
| | | |
$
|
175.1
|
|
Accrued expenses and other current liabilities
| | |
194.7
| | | |
206.4
|
Short-term borrowings and current maturities of long-term debt
| | |
49.1
|
| | |
65.6
|
|
Total current liabilities
| | |
406.1
| | | |
447.1
|
|
Long-term debt
| | |
1,446.9
| | | |
1,457.5
|
|
Other noncurrent liabilities
| | |
339.3
|
| | |
328.7
|
|
Equity
| | |
77.7
|
| | |
29.7
|
|
Total liabilities and equity
| | |
$
|
2,270.0
|
| | |
$
|
2,263.0
|
| | | | | | | | |
|
|
|
| |
| ALLEGION PLC |
| Condensed and Consolidated Cash Flows |
| (in millions) |
|
|
UNAUDITED |
| | |
|
| | | Three Months Ended March 31, |
| | | 2016 |
|
| 2015 |
| Operating Activities | | |
| | |
|
|
Earnings from continuing operations
| | |
$
|
58.8
| | | |
$
|
43.9
| |
|
Depreciation and amortization
| | |
16.4
| | | |
12.1
| |
|
Changes in assets and liabilities and other non-cash items
| | |
(76.0
|
)
| | |
(51.4
|
)
|
|
Net cash from (used in) operating activities of continuing operations
| | |
(0.8
|
)
| | |
4.6
| |
|
Net cash used in operating activities of discontinued operations
| | |
—
|
| | |
(0.2
|
)
|
|
Net cash from (used in) operating activities
| | |
(0.8
|
)
| | |
4.4
| |
| | | | | |
|
| Investing Activities | | | | | | |
|
Capital expenditures
| | |
(7.4
|
)
| | |
(9.4
|
)
|
|
Acquisition of and equity investments in businesses, net of cash
acquired
| | |
—
| | | |
(9.0
|
)
|
|
Other investing activities, net
| | |
4.6
|
| | |
4.0
|
|
|
Net cash used in investing activities
| | |
(2.8
|
)
| | |
(14.4
|
)
|
| | | | | |
|
| Financing Activities | | | | | | |
|
Net debt proceeds (repayments)
| | |
(28.3
|
)
| | |
(12.4
|
)
|
|
Dividends paid to ordinary shareholders
| | |
(11.4
|
)
| | |
(9.5
|
)
|
|
Repurchase of ordinary shares
| | |
(30.0
|
)
| | |
(30.0
|
)
|
|
Other financing activities, net
| | |
(5.1
|
)
| | |
5.2
|
|
|
Net cash from (used in) financing activities
| | |
(74.8
|
)
| | |
(46.7
|
)
|
| | | | | |
|
|
Effect of exchange rate changes on cash and cash equivalents
| | |
4.2
|
| | |
(4.2
|
)
|
|
Net increase (decrease) in cash and cash equivalents
| | |
(74.2
|
)
| | |
(60.9
|
)
|
|
Cash and cash equivalents - beginning of period
| | |
199.7
|
| | |
290.5
|
|
|
Cash and cash equivalents - end of period
| | |
$
|
125.5
|
| | |
$
|
229.6
|
|
| | | | | | | | | |
|
|
|
| |
SUPPLEMENTAL SCHEDULES |
| | |
|
ALLEGION PLC | | | SCHEDULE 1 |
|
|
SELECTED OPERATING SEGMENT INFORMATION |
| (in millions) |
| | |
|
| | | Three months ended |
| | | March 31, |
| | | 2016 |
|
| 2015 |
|
Net revenues
| | | | | | |
| Americas | | |
$
|
363.0
| | | |
$
|
354.3
| |
|
EMEIA
| | |
118.5
| | | |
81.7
| |
| Asia Pacific | | |
20.8
|
| | |
22.7
|
|
|
Total net revenues
| | |
$
|
502.3
|
| | |
$
|
458.7
|
|
| | | | | |
|
|
Operating income (loss)
| | | | | | |
| Americas | | |
$
|
90.2
| | | |
$
|
84.2
| |
|
EMEIA
| | |
8.0
| | | |
2.6
| |
| Asia Pacific | | |
(0.1
|
)
| | |
(2.6
|
)
|
|
Corporate unallocated
| | |
(15.6
|
)
| | |
(13.2
|
)
|
|
Total operating income (loss)
| | |
$
|
82.5
|
| | |
$
|
71.0
|
|
| | | | | | | | | |
|
|
| |
ALLEGION PLC | | SCHEDULE 2 |
|
|
RECONCILIATION OF GAAP TO NON-GAAP EARNINGS FROM CONTINUING
OPERATIONS |
|
|
(in millions, except per share data) |
|
The Company has presented revenue, operating income, operating
margin, earnings from continuing operations, diluted earnings per
share (EPS) from continuing operations, on both a U.S. GAAP basis
and on an adjusted basis and presented adjusted EBITDA and adjusted
EBITDA margin because the Company's management believes it may
assist investors in evaluating the Company's on-going operations.
Adjustments to revenue, operating income, operating margin, earnings
and diluted EPS from continuing operations and EBITDA include items
that are considered to be unusual or infrequent in nature such as
goodwill impairment charge, restructuring charges, asset
impairments, merger and acquisition costs, charges related to the
devaluation of the Venezuelan bolivar and charges related to the
divestitures of businesses.
|
|
|
|
The Company considers these items unrelated to its core, on-going
operating performance, and believes the use of these non-GAAP
measures allows comparison of operating results that are consistent
over time. The Company believes these non-GAAP disclosures provide
important supplemental information to management and investors
regarding financial and business trends relating to the Company's
financial condition and results of operations. Management uses these
non-GAAP measures internally to evaluate the performance of the
business. Investors should not consider these non-GAAP measures as
alternatives to the related GAAP measures.
|
|
|
| |
|
| |
| | | Three months ended March 31, 2016 | | | Three months ended March 31, 2015 |
| | | |
|
| | |
Adjusted
| | | |
|
| | |
Adjusted
|
| | |
Reported
| | |
Adjustments
| |
(non-GAAP)
| | |
Reported
| | |
Adjustments
| |
(non-GAAP)
|
|
Net revenues
| | |
$
|
502.3
| | | |
$
|
—
| | |
$
|
502.3
| | | |
$
|
458.7
| | | |
$
|
—
| | |
$
|
458.7
| |
| | | | | | | | | | | | | | | |
|
|
Operating income
| | |
82.5
| | | |
2.1
| | (1) |
84.6
| | | |
71.0
| | | | |
4.2
| | (1) |
75.2
| |
|
Operating margin
| | |
16.4
|
%
| | | | |
16.8
|
%
| | |
15.5
|
%
| | | | |
16.4
|
%
|
| | | | | | | | | | | | | | | |
|
|
Earnings before income taxes
| | |
75.0
| | | |
2.1
| | (2) |
77.1
| | | |
56.3
| | | |
7.0
| | (2) |
63.3
| |
|
Provision for income taxes
| | |
16.2
| | | |
0.6
| | (3) |
16.8
| | | |
12.4
| | | |
0.4
| | (3) |
12.8
| |
| Effective income tax rate | | | 21.6 | % | | |
| | 21.8 | % | | | 22.0 | % | | |
| | 20.2 | % |
|
Earnings from continuing operations
| | |
58.8
| | | |
1.5
| | |
60.3
| | | |
43.9
| | | |
6.6
| | |
50.5
| |
| | | | | | | | | | | | | | | |
|
|
Non-controlling interest
| | |
1.1
|
| | |
—
|
| |
1.1
|
| | |
(1.7
|
)
| | |
2.5
|
| (4) |
0.8
|
|
| | | | | | | | | | | | | | | |
|
Net earnings from continuing operations attributable to Allegion
plc
| | |
$
|
57.7
|
| | |
$
|
1.5
|
| |
$
|
59.2
|
| | |
$
|
45.6
|
| | |
$
|
4.1
|
| |
$
|
49.7
|
|
| | |
| | |
| |
| | |
| | |
| |
|
Diluted earnings per ordinary share attributable to Allegion plc
shareholders:
| | |
$
|
0.60
|
| | |
$
|
0.01
|
| |
$
|
0.61
|
| | |
$
|
0.47
|
| | |
$
|
0.04
|
| |
$
|
0.51
|
|
|
| |
|
|
| |
|
(1)
| | | |
Adjustments to operating income for the three months ended March 31,
2016 include $2.1 million of restructuring charges, merger and
acquisition expenses and other costs. Adjustments to operating
income for the three months ended March 31, 2015 included a $4.2
million non-cash impairment charge to write inventory in Venezuela
down to the lower of cost or market.
|
|
(2)
| | | |
Adjustments to earnings before income taxes for the three months
ended March 31, 2016 consist of the adjustments to operating income
discussed above. Adjustments to earnings before income taxes for the
three months ended March 31, 2015 consist of the adjustment to
operating income discussed above and a $2.8 million charge to
devalue the Company's Venezuelan bolivar-denominated net monetary
assets.
|
|
(3)
| | | |
Adjustments to the provision for income taxes for the three months
ended March 31, 2016 consist of $0.6 million of tax expense related
to the excluded items discussed above. Adjustments to the provision
for income taxes for the three months ended March 31, 2015 consist
of $0.4 million of tax expense related to the excluded items
discussed above.
|
|
(4)
| | | |
Adjustments to non-controlling interest for the three months ended
March 31, 2015 consist of the portions of adjustments (1) through
(3) that are not attributable to Allegion plc shareholders.
|
| | | | |
|
|
|
| |
|
| |
ALLEGION PLC | | | SCHEDULE 3 |
| | |
|
| RECONCILIATION OF GAAP TO NON-GAAP REVENUE AND OPERATING INCOME
BY REGION |
| (in millions) |
| | | | | |
|
| | | Three months ended March 31, 2016 | | | Three months ended March 31, 2015 |
| | |
As Reported
|
|
|
Margin
| | |
As Reported
|
|
|
Margin
|
| Americas | | | | | | | | | | | | |
|
Net revenues (GAAP)
| | |
$
|
363.0
| | | | | | |
$
|
354.3
| | | | |
| | | | | | | | | | | |
|
|
Operating income (GAAP)
| | |
$
|
90.2
| | | |
24.8
|
%
| | |
$
|
84.2
| | | |
23.8
|
%
|
| Venezuela devaluation
| | |
—
| | | |
—
|
%
| | |
4.2
| | | |
1.2
|
%
|
|
Restructuring charges
| | |
1.3
| | | |
0.4
|
%
| | |
—
| | | |
—
|
%
|
|
Merger and acquisition costs
| | |
0.1
|
| | |
—
|
%
| | |
—
|
| | |
—
|
%
|
|
Adjusted operating income
| | |
91.6
| | | |
25.2
|
%
| | |
88.4
| | | |
25.0
|
%
|
|
Depreciation and amortization
| | |
6.6
|
| | |
1.8
|
%
| | |
6.6
|
| | |
1.9
|
%
|
|
Adjusted EBITDA
| | |
$
|
98.2
|
| | |
27.0
|
%
| | |
$
|
95.0
|
| | |
26.9
|
%
|
| | | | | | | | | | | |
|
|
EMEIA
| | | | | | | | | | | | |
|
Net revenues (GAAP)
| | |
$
|
118.5
| | | | | | |
$
|
81.7
| | | | |
| | | | | | | | | | | |
|
|
Operating income (GAAP)
| | |
$
|
8.0
| | | |
6.8
|
%
| | |
$
|
2.6
| | | |
3.2
|
%
|
|
Restructuring charges
| | |
0.2
| | | |
0.2
|
%
| | |
—
| | | |
—
|
%
|
|
Other charges
| | |
0.1
|
| | |
—
|
%
| | |
—
|
| | |
—
|
%
|
|
Adjusted operating income
| | |
8.3
| | | |
7.0
|
%
| | |
2.6
| | | |
3.2
|
%
|
|
Depreciation and amortization
| | |
6.8
|
| | |
5.7
|
%
| | |
3.3
|
| | |
4.0
|
%
|
|
Adjusted EBITDA
| | |
$
|
15.1
|
| | |
12.7
|
%
| | |
$
|
5.9
|
| | |
7.2
|
%
|
| | | | | | | | | | | |
|
| Asia Pacific | | | | | | | | | | | | |
|
Net revenues (GAAP)
| | |
$
|
20.8
| | | | | | |
$
|
22.7
| | | | |
| | | | | | | | | | | |
|
|
Operating income (loss) (GAAP)
| | |
$
|
(0.1
|
)
| | |
(0.5
|
)%
| | |
$
|
(2.6
|
)
| | |
(11.5
|
)%
|
|
Restructuring charges
| | |
0.1
|
| | |
0.5
|
%
| | |
—
|
| | |
—
|
%
|
|
Adjusted operating income (loss)
| | |
—
| | | |
—
|
%
| | |
(2.6
|
)
| | |
(11.5
|
)%
|
|
Depreciation and amortization
| | |
0.6
|
| | |
2.9
|
%
| | |
0.3
|
| | |
1.4
|
%
|
|
Adjusted EBITDA
| | |
$
|
0.6
|
| | |
2.9
|
%
| | |
$
|
(2.3
|
)
| | |
(10.1
|
)%
|
| | | | | | | | | | | |
|
|
Corporate
| | | | | | | | | | | | |
|
Operating loss (GAAP)
| | |
$
|
(15.6
|
)
| | | | | |
$
|
(13.2
|
)
| | | |
|
Merger and acquisition costs
| | |
0.3
|
| | | | | |
—
|
| | | |
|
Adjusted operating loss
| | |
(15.3
|
)
| | | | | |
(13.2
|
)
| | | |
|
Depreciation and amortization
| | |
1.1
|
| | | | | |
0.8
|
| | | |
|
Adjusted EBITDA
| | |
$
|
(14.2
|
)
| | | | | |
$
|
(12.4
|
)
| | | |
| | | | | | | | | | | |
|
|
Total
| | | | | | | | | | | | |
|
Net revenues
| | |
$
|
502.3
| | | | | | |
$
|
458.7
| | | | |
| | | | | | | | | | | |
|
|
Adjusted operating income
| | |
$
|
84.6
| | | |
16.8
|
%
| | |
$
|
75.2
| | | |
16.4
|
%
|
|
Depreciation and amortization
| | |
15.1
|
| | |
3.0
|
%
| | |
11.0
|
| | |
2.4
|
%
|
|
Adjusted EBITDA
| | |
$
|
99.7
|
| | |
19.8
|
%
| | |
$
|
86.2
|
| | |
18.8
|
%
|
| | | | | | | | | | | | | | | | | |
|
|
|
|
| |
| |
| |
ALLEGION PLC | | SCHEDULE 4 |
| | | | |
|
RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES TO
AVAILABLE CASH FLOW AND NET INCOME TO ADJUSTED EBITDA |
| | |
| | |
| (in millions) |
| | | | | | |
|
| | | | | Three months ended March 31, |
| | | | | 2016 | | 2015 |
| | |
Net cash from (used in) operating activities of continuing
operations
| |
$
|
(0.8
|
)
| |
$
|
4.6
| |
| | |
Capital expenditures
| |
(7.4
|
)
| |
(9.4
|
)
|
| | |
Available cash flow
| |
$
|
(8.2
|
)
| |
$
|
(4.8
|
)
|
|
|
| |
| | | Three months ended March 31, |
| | | 2016 |
|
| 2015 |
|
Net earnings (loss) (GAAP)
| | |
$
|
58.8
| | | |
$
|
43.7
|
|
Provision for income taxes
| | |
16.2
| | | |
12.4
|
|
Interest expense
| | |
16.3
| | | |
11.6
|
|
Depreciation and amortization
| | |
15.1
|
| | |
11.0
|
|
EBITDA
| | |
106.4
| | | |
78.7
|
| | | | | |
|
|
Discontinued operations
| | |
—
| | | |
0.2
|
|
Other (income) expense, net
| | |
(8.8
|
)
| | |
3.1
|
| Venezuela devaluation
| | |
—
| | | |
4.2
|
Merger and acquisition costs, restructuring charges and other
expenses
| | |
2.1
|
| | |
—
|
|
Adjusted EBITDA
| | |
$
|
99.7
|
| | |
$
|
86.2
|
| | | | | | | | |
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160428005338/en/
Allegion plc
Media
Maria Pia Tamburri - Director, Public
Affairs
317-810-3399
[email protected]
or
Analysts
Tom
Martineau - Director, Investor Relations
317-810-3759
[email protected]
Source: Allegion plc
